Highlights

[UNISEM] YoY Quarter Result on 2011-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 28-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     136.47%    YoY -     -74.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 251,581 246,931 282,945 307,517 359,504 255,278 324,135 -4.13%
  YoY % 1.88% -12.73% -7.99% -14.46% 40.83% -21.24% -
  Horiz. % 77.62% 76.18% 87.29% 94.87% 110.91% 78.76% 100.00%
PBT 14,443 -1,281 -8,242 11,818 53,084 22,751 28,903 -10.91%
  YoY % 1,227.48% 84.46% -169.74% -77.74% 133.33% -21.28% -
  Horiz. % 49.97% -4.43% -28.52% 40.89% 183.66% 78.72% 100.00%
Tax -3,951 -3,488 480 83 -5,068 995 -3,858 0.40%
  YoY % -13.27% -826.67% 478.31% 101.64% -609.35% 125.79% -
  Horiz. % 102.41% 90.41% -12.44% -2.15% 131.36% -25.79% 100.00%
NP 10,492 -4,769 -7,762 11,901 48,016 23,746 25,045 -13.49%
  YoY % 320.00% 38.56% -165.22% -75.21% 102.21% -5.19% -
  Horiz. % 41.89% -19.04% -30.99% 47.52% 191.72% 94.81% 100.00%
NP to SH 10,841 -4,195 -7,582 12,027 48,050 23,985 25,171 -13.09%
  YoY % 358.43% 44.67% -163.04% -74.97% 100.33% -4.71% -
  Horiz. % 43.07% -16.67% -30.12% 47.78% 190.89% 95.29% 100.00%
Tax Rate 27.36 % - % - % -0.70 % 9.55 % -4.37 % 13.35 % 12.70%
  YoY % 0.00% 0.00% 0.00% -107.33% 318.54% -132.73% -
  Horiz. % 204.94% 0.00% 0.00% -5.24% 71.54% -32.73% 100.00%
Total Cost 241,089 251,700 290,707 295,616 311,488 231,532 299,090 -3.53%
  YoY % -4.22% -13.42% -1.66% -5.10% 34.53% -22.59% -
  Horiz. % 80.61% 84.16% 97.20% 98.84% 104.15% 77.41% 100.00%
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.85% 122.18% 124.51% 116.28% 98.40% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 943,166 1,027,775 1,056,538 1,076,686 1,005,577 850,925 864,769 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.85% 122.18% 124.51% 116.28% 98.40% 100.00%
NOSH 673,354 676,612 676,964 675,674 518,338 471,218 471,367 6.12%
  YoY % -0.48% -0.05% 0.19% 30.35% 10.00% -0.03% -
  Horiz. % 142.85% 143.54% 143.62% 143.34% 109.96% 99.97% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.17 % -1.93 % -2.74 % 3.87 % 13.36 % 9.30 % 7.73 % -9.77%
  YoY % 316.06% 29.56% -170.80% -71.03% 43.66% 20.31% -
  Horiz. % 53.95% -24.97% -35.45% 50.06% 172.83% 120.31% 100.00%
ROE 1.15 % -0.41 % -0.72 % 1.12 % 4.78 % 2.82 % 2.91 % -14.33%
  YoY % 380.49% 43.06% -164.29% -76.57% 69.50% -3.09% -
  Horiz. % 39.52% -14.09% -24.74% 38.49% 164.26% 96.91% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 37.36 36.50 41.80 45.51 69.36 54.17 68.76 -9.66%
  YoY % 2.36% -12.68% -8.15% -34.39% 28.04% -21.22% -
  Horiz. % 54.33% 53.08% 60.79% 66.19% 100.87% 78.78% 100.00%
EPS 1.61 -0.62 -1.12 1.78 9.27 5.09 5.34 -18.11%
  YoY % 359.68% 44.64% -162.92% -80.80% 82.12% -4.68% -
  Horiz. % 30.15% -11.61% -20.97% 33.33% 173.60% 95.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 1.8346 -4.40%
  YoY % -7.79% -2.67% -2.06% -17.86% 7.43% -1.57% -
  Horiz. % 76.35% 82.80% 85.07% 86.86% 105.75% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.28 33.65 38.56 41.91 48.99 34.79 44.17 -4.13%
  YoY % 1.87% -12.73% -7.99% -14.45% 40.82% -21.24% -
  Horiz. % 77.61% 76.18% 87.30% 94.88% 110.91% 78.76% 100.00%
EPS 1.48 -0.57 -1.03 1.64 6.55 3.27 3.43 -13.07%
  YoY % 359.65% 44.66% -162.80% -74.96% 100.31% -4.66% -
  Horiz. % 43.15% -16.62% -30.03% 47.81% 190.96% 95.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2853 1.4006 1.4398 1.4672 1.3703 1.1596 1.1784 1.46%
  YoY % -8.23% -2.72% -1.87% 7.07% 18.17% -1.60% -
  Horiz. % 109.07% 118.86% 122.18% 124.51% 116.28% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 1.3400 -
P/RPS 3.91 2.60 3.25 3.49 4.18 2.38 1.95 12.29%
  YoY % 50.38% -20.00% -6.88% -16.51% 75.63% 22.05% -
  Horiz. % 200.51% 133.33% 166.67% 178.97% 214.36% 122.05% 100.00%
P/EPS 90.68 -153.23 -121.43 89.33 31.28 25.34 25.09 23.87%
  YoY % 159.18% -26.19% -235.93% 185.58% 23.44% 1.00% -
  Horiz. % 361.42% -610.72% -483.98% 356.04% 124.67% 101.00% 100.00%
EY 1.10 -0.65 -0.82 1.12 3.20 3.95 3.99 -19.32%
  YoY % 269.23% 20.73% -173.21% -65.00% -18.99% -1.00% -
  Horiz. % 27.57% -16.29% -20.55% 28.07% 80.20% 99.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.63 0.87 1.00 1.49 0.71 0.73 6.07%
  YoY % 65.08% -27.59% -13.00% -32.89% 109.86% -2.74% -
  Horiz. % 142.47% 86.30% 119.18% 136.99% 204.11% 97.26% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 -
Price 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 1.4500 -
P/RPS 4.52 2.77 2.99 3.08 3.30 3.06 2.11 13.53%
  YoY % 63.18% -7.36% -2.92% -6.67% 7.84% 45.02% -
  Horiz. % 214.22% 131.28% 141.71% 145.97% 156.40% 145.02% 100.00%
P/EPS 104.97 -162.90 -111.61 78.65 24.70 32.61 27.15 25.27%
  YoY % 164.44% -45.95% -241.91% 218.42% -24.26% 20.11% -
  Horiz. % 386.63% -600.00% -411.09% 289.69% 90.98% 120.11% 100.00%
EY 0.95 -0.61 -0.90 1.27 4.05 3.07 3.68 -20.20%
  YoY % 255.74% 32.22% -170.87% -68.64% 31.92% -16.58% -
  Horiz. % 25.82% -16.58% -24.46% 34.51% 110.05% 83.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.21 0.66 0.80 0.88 1.18 0.92 0.79 7.36%
  YoY % 83.33% -17.50% -9.09% -25.42% 28.26% 16.46% -
  Horiz. % 153.16% 83.54% 101.27% 111.39% 149.37% 116.46% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers